Industrials / Staffing & Employment ServicesNYSE
$36.68
-0.09 (-0.24%)
FCF base 3Y
n/d
n/d CAGR · yield n/d
FCF base 5Y
n/d
n/d base · n/d expected
Precio de entrada
n/d
MOS 32% · confianza 24%
FCF escenarios
weak_data · normalized FCF $158.0M · quality 25.3/100
Ranking barato/determinista: CAGR esperado 5Y + downside bear + calidad del modelo + balance + capital allocation + data gate. No entra en buy-candidate si la data es débil o el CAGR 5Y no compensa.
SA Score
25/100
D
Piotroski
1/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
20/100
SEC 0%
Sin guardar todavía.
Market Cap
$1.4B
P/E
N/A
•EV/EBITDA
18.3x
↑ROE
-15.2%
↓Gross Margin
13.2%
↓Debt/Equity
9.46
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2008–2025 · 17 años de histórico normalizado
Revenue CAGR
+8.4%
FCF CAGR
—
FCF margin
-4.5%
FCF / Net income
44.14x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $6.81B · net income $-7.0M · FCF $-309.0M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | |||||||||||||||||||
| Revenue | $6.81B | $6.81B | $6.58B | $6.49B | $5.94B | $4.97B | $4.29B | $4.31B | $3.83B | $3.30B | $2.94B | $2.60B | $2.36B | $2.26B | $2.16B | $1.98B | $1.72B | $1.65B | $1.72B |
| Net Income | $-7.0M | $-7.0M | $91.0M | $171.0M | $179.0M | $124.1M | $138.2M | $151.1M | $135.4M | $84.4M | $66.0M | $39.4M | $28.0M | $32.0M | $40.4M | $30.5M | $22.4M | $16.6M | $45.8M |
| EBITDA | $65.0M | $65.0M | $198.0M | $295.0M | $300.0M | $211.9M | $225.9M | $215.4M | $201.9M | $148.1M | $123.0M | $84.3M | $68.9M | $77.3M | $85.7M | $72.5M | $52.0M | $43.6M | $80.5M |
| EPS | -0.19 | -0.19 | 2.42 | 4.47 | 4.64 | 3.18 | 3.54 | 3.70 | 3.22 | 2.01 | 1.54 | 0.79 | 0.53 | 0.63 | 0.78 | 0.58 | 0.43 | 0.33 | 0.88 |
| Gross Margin | 13.2% | 13.2% | 16.0% | 16.0% | 17.0% | 16.5% | 18.8% | 17.0% | 17.8% | 17.4% | 16.7% | 16.8% | 17.1% | 17.4% | 17.7% | 17.8% | 17.4% | 17.4% | 19.9% |
| Operating Margin | -0.1% | -0.1% | 1.8% | 3.4% | 4.2% | 3.5% | 4.5% | 4.3% | 4.7% | 3.9% | 3.6% | 2.5% | 2.0% | 2.5% | 3.1% | 2.9% | 2.2% | 1.6% | 3.8% |
| Net Margin | -0.1% | -0.1% | 1.4% | 2.6% | 3.0% | 2.5% | 3.2% | 3.5% | 3.5% | 2.6% | 2.2% | 1.5% | 1.2% | 1.4% | 1.9% | 1.5% | 1.3% | 1.0% | 2.7% |
| Balance Sheet | |||||||||||||||||||
| Debt/Equity | 9.46 | 9.46 | 4.48 | 4.54 | 5.23 | -184.70 | 8.37 | 66.05 | 1.86 | 1.57 | 1.72 | 0.00 | — | — | — | — | — | — | — |
| Current Ratio | 1.09 | 1.09 | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Cash Flow | |||||||||||||||||||
| Free Cash Flow | $-309.0M | $-309.0M | $482.0M | $158.0M | $317.0M | $227.3M | $248.2M | $148.8M | $149.2M | $179.9M | $111.4M | $47.2M | $122.6M | $23.1M | $73.2M | $42.5M | $72.1M | $-7.2M | $91.1M |
| Returns | |||||||||||||||||||
| ROE | -15.2% | -15.2% | 93.8% | 181.9% | 220.2% | -6204.0% | 313.2% | 3704.3% | 174.3% | 127.3% | 109.0% | 22.8% | 13.7% | 12.6% | 16.8% | 12.4% | 9.3% | 7.4% | 22.0% |
| Valuation | |||||||||||||||||||
| P/E | — | — | 32.43 | 25.76 | 24.40 | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| EV/EBITDA | 18.26 | 18.26 | 11.85 | 14.07 | 13.56 | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| P/B | 30.30 | 30.30 | 30.42 | 46.97 | 53.84 | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Growth & Yield | |||||||||||||||||||
| Revenue Growth | 3.5% | 3.5% | 1.5% | 9.2% | — | 16.0% | -0.6% | 12.7% | 16.0% | 12.2% | 13.0% | 10.4% | 4.5% | 4.5% | 9.2% | 14.9% | 4.0% | -4.1% | — |
| EPS Growth | -107.9% | -107.9% | -45.9% | -3.7% | — | -10.2% | -4.3% | 14.9% | 60.2% | 30.5% | 94.9% | 50.5% | -16.0% | -19.9% | 34.5% | 34.9% | 32.3% | -63.1% | — |
| Dividend Yield | 6.5% | 6.5% | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
Qué te dice: cuánto EPS CAGR está descontando el precio si sales al múltiplo terminal indicado. Si el growth observado queda por debajo, el mercado está pidiendo una ejecución muy fina.
Total return
-36.2%
Start / end P/E
n/dx → n/dx
EPS bridge
2.42 → -0.19
Residual
-42.7%
EPS/multiple decomposition requires positive EPS at both endpoints; residual absorbs price move not explained by dividends.
Simple additive decomposition: total return = EPS growth contribution + P/E multiple contribution + dividend contribution + explicit residual. The residual captures cross-terms, buybacks/share-count effects, FX, special dividends, data noise and methodology mismatch so the bridge always reconciles.